MADER GROUP LIMITED (MAD)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

MAD

MAD - MADER GROUP LIMITED

FNArena Sector : Mining Sector Contracting
Year End: June
GICS Industry Group : Commercial & Professional Services
Debt/EBITDA: 0.72
Index: ALL-ORDS

LAST PRICE CHANGE +/- CHANGE % VOLUME

$5.50

24 Mar
2025

-0.420

OPEN

$5.85

-7.09%

HIGH

$5.85

428,267

LOW

$5.42

TARGET
$6.50 18.2% upside
Franking for last dividend paid out: 100%
OTHER COMPANIES IN THE SAME SECTOR
ALQ . ANG . ARI . C79 . CDA . DOW . EHL . GNG . IMD . IPG . IPL . LBL . LYL . MAH . MIN . MLG . MND . MSV . MYE . NWH . ORI . PRN . RAN . RCR . RDG . RUL . SGH . SRG . SXE . XRF .
FNARENA'S MARKET CONSENSUS FORECASTS
MAD: 1
Title FY23
Actual
FY24
Actual
FY25
Forecast
FY26
Forecast
EPS (cps) xxx 25.2 28.5 xxx
DPS (cps) xxx 7.8 8.7 xxx
EPS Growth xxx 31.0% 13.1% xxx
DPS Growth xxx 34.5% 11.5% xxx
PE Ratio xxx N/A 19.3 xxx
Dividend Yield xxx N/A 1.6% xxx
Div Pay Ratio(%) xxx 30.9% 30.5% xxx

Dividend yield today if purchased 3 years ago: 2.67%

DIVIDEND YIELD CALCULATOR

Dividend Yield Today On Last Actual Payout :

1.32

Estimated Dividend Growth
(Average Of Past Three Years)

 %

Amount Invested

Tell Me The Dividend After This Many Years

Past performance is no guarantee for the future. Investors should take into account that heavy swings in share price or exceptional circumstances (a la 2009) can have a significant impact on short term calculations and averages

Last ex-div: 19/09 - ex-div 4c (franking 100%)

HISTORICAL DATA ARE ALL IN AUD
Copyright © 2025 FactSet UK Limited. All rights reserved
Title 201920202021202220232024
EPS Basic xxxxxxxxxxxxxxx25.2
DPS All xxxxxxxxxxxxxxx7.8
Sales/Revenue xxxxxxxxxxxxxxx774.5 M
Book Value Per Share xxxxxxxxxxxxxxx80.2
Net Operating Cash Flow xxxxxxxxxxxxxxx68.7 M
Net Profit Margin xxxxxxxxxxxxxxx6.51 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title 201920202021202220232024
Return on Capital Employed xxxxxxxxxxxxxxx36.02 %
Return on Invested Capital xxxxxxxxxxxxxxx26.62 %
Return on Assets xxxxxxxxxxxxxxx17.07 %
Return on Equity xxxxxxxxxxxxxxx36.02 %
Return on Total Capital xxxxxxxxxxxxxxx34.93 %
Free Cash Flow ex dividends xxxxxxxxxxxxxxx13.7 M

Return on Capital Employed

Return on Invested Capital

Return on Assets

Return on Equity

Return on Total Capital

Free Cash Flow ex dividends

Title 201920202021202220232024
Short-Term Debt xxxxxxxxxxxxxxx19 M
Long Term Debt xxxxxxxxxxxxxxx51 M
Total Debt xxxxxxxxxxxxxxx70 M
Goodwill - Gross xxxxxxxxxxxxxxx-
Cash & Equivalents - Generic xxxxxxxxxxxxxxx30 M
Price To Book Value xxxxxxxxxxxxxxx7.85

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title 201920202021202220232024
Capex xxxxxxxxxxxxxxx40.7 M
Capex % of Sales xxxxxxxxxxxxxxx5.25 %
Cost of Goods Sold xxxxxxxxxxxxxxx612 M
Selling, General & Admin. Exp & Other xxxxxxxxxxxxxxx90 M
Research & Development xxxxxxxxxxxxxxx-
Investments - Total xxxxxxxxxxxxxxx0 M

Capex

Capex % of Sales

Cost of Goods Sold

Selling, General & Admin. Exp & Other

Research & Development

Investments - Total

EXPERT VIEWS
Display All Commentary

Sentiment Indicator

0.0

No. Of Recommendations

1
BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Bell Potter

26/02/2025

3

Hold

$6.50

18.18%

Mader Group reported revenue and earnings below Bell Potter's expectations due to challenged labour market conditions in Australia and ongoing uncertainty in the US political landscape (ahead of the 2024 US elections), delaying customer investment decisions.

In Canada, efforts to win new customer work and increased engagement with existing customers drove a 30% increase in shifts delivered compared with a year ago.

Mader expects margins to recover in 2H25 as customer demand returns, driving greater utilisation of the work force. In Australia, the company anticipates increased demand from the development of new mining sites and continued growth in new vertical service offerings.

At this stage, Bell Potter continues to see a mixed near-term outlook for the US, and expects Australia to deliver the lion’s share of growth in 2H25 to achieve stated guidance. Target falls to $6.50 from $6.80, Hold retained.

FORECAST
Bell Potter forecasts a full year FY25 dividend of 8.70 cents and EPS of 28.50 cents.
Bell Potter forecasts a full year FY26 dividend of 10.30 cents and EPS of 34.20 cents.

EXTRA COVERAGE
Display All Commentary

No. Of Recommendations

1

Please note: unlike Broker Call Report, BC Extra is not updated daily. The info you see might not be the latest. FNArena does its best to update ASAP.

BROKER DATE RATING RECOMMENDATION TARGET PRICE % TO REACH TARGET COMMENTARY

Moelis

04/03/2025

1

Buy

$6.83

24.18%

Moelis notes Mader Group's 1H25 result showed expanded margin and continued growth in Australia, but was partly offset by flat performance in North America. 

The company ended December with a $22m cash balance, and net debt improved to $23.2m from $31m in June.

The company reiterated FY25 guidance, which the broker believes is achievable from workflow momentum and higher expected utilisation of increased hiring.

The broker lifted FY25-27 EPS estimates mainly on interest expense reduction. Target price rises to $6.83 from $6.52, and Buy maintained.

FORECAST
Moelis forecasts a full year FY25 dividend of 8.00 cents and EPS of 29.00 cents.
Moelis forecasts a full year FY26 dividend of 8.00 cents and EPS of 34.00 cents.

MAD STOCK CHART